|
Revenue
|
4.98M | 14.19M | 5.21M | 6.50M | 5.32M | 5.51M | 5.64M | 2.69M | 2.64M | 2.21M | 3.13M | 2.02M | 1.65M | 1.44M | 2.16M | 5.40M | 6.78M | 5.49M | 4.76M | -10.50M | 1.34M | 1.29M | 1.25M | 0.94M | 0.92M | 1.01M | 0.67M | 0.59M | 0.69M | 0.46M | 0.62M |
|
Gross Profit
|
2.11M | 11.12M | 2.51M | 3.34M | 2.70M | 2.79M | 3.22M | 1.43M | 1.55M | 1.45M | 2.23M | 1.42M | 0.95M | 0.31M | 1.13M | 1.21M | 1.77M | 1.52M | 0.80M | -0.58M | 0.07M | 0.54M | 0.63M | 0.45M | 0.52M | 0.47M | 0.32M | 0.14M | 0.36M | 0.19M | 0.29M |
|
Research & Development
|
2.30M | 1.72M | 1.67M | 1.28M | 1.31M | 1.08M | 1.05M | 0.90M | 0.86M | 0.38M | 0.57M | 0.82M | 1.05M | 0.85M | 1.16M | 1.12M | 1.00M | 1.88M | 1.67M | 1.60M | 1.77M | 1.21M | 1.04M | 0.43M | 0.48M | 0.50M | 0.61M | 0.67M | 0.81M | 0.97M | 0.68M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.36M | 1.29M | | 2.57M | 1.86M | 1.61M |
|
Selling, General & Administrative
|
4.49M | 3.32M | 2.94M | 2.82M | 3.98M | 3.97M | 3.75M | 3.70M | 3.94M | 3.76M | 4.28M | 3.38M | 2.76M | 3.02M | 3.30M | 4.18M | 4.30M | 5.25M | 5.19M | 2.53M | 4.14M | 4.27M | 2.98M | 2.38M | 2.47M | 2.30M | 2.28M | 3.42M | 3.46M | 2.79M | 2.31M |
|
Restructuring Costs
|
| | | | | | | | | | 4.50M | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.92M | 1.41M | 1.24M | 0.84M | 0.72M | 0.67M | 0.70M | 0.61M | 0.60M | 0.28M | 0.38M | 0.39M | 0.56M | 0.64M | 0.71M | 1.11M | 0.03M | 0.17M | 0.00M | 0.17M | 3.21M | 2.10M | 9.88M | 17.27M | 0.44M | 0.61M | 0.62M | 0.93M | 0.90M | 0.69M | 0.80M |
|
Operating Expenses
|
8.71M | 6.45M | 5.85M | 4.94M | 6.01M | 5.71M | 5.51M | 5.21M | 5.41M | 4.42M | 9.73M | 4.58M | 4.37M | 4.51M | 5.17M | 6.41M | 6.79M | 9.05M | 8.67M | 3.02M | 6.77M | 6.62M | 13.91M | 20.08M | 3.40M | 3.40M | 3.51M | 5.03M | 5.17M | 4.45M | 3.79M |
|
Operating Income
|
-6.59M | 4.67M | -3.34M | -1.59M | -3.31M | -2.92M | -2.29M | -3.79M | -3.86M | -2.97M | -7.50M | -3.17M | -3.41M | -4.19M | -4.04M | -5.20M | -5.02M | -7.54M | -7.88M | -3.60M | -6.69M | -6.09M | -13.28M | -19.63M | -2.87M | -2.93M | -3.19M | -4.89M | -4.81M | -4.26M | -3.50M |
|
EBIT
|
-6.59M | 4.67M | -3.34M | -1.59M | -3.31M | -2.92M | -2.29M | -3.79M | -3.86M | -2.97M | -7.50M | -3.17M | -3.41M | -4.19M | -4.04M | -5.20M | -5.02M | -7.54M | -7.88M | -3.60M | -6.69M | -6.09M | -13.28M | -19.63M | -2.87M | -2.93M | -3.19M | -4.89M | -4.81M | -4.26M | -3.50M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.24M | 0.38M | 0.97M | 1.12M | 1.09M | 1.08M |
|
Other Non Operating Income
|
-0.00M | 0.01M | -0.03M | -2.18M | 0.00M | 0.01M | 0.01M | -0.00M | | -0.08M | -0.95M | -1.13M | -5.77M | -2.18M | 0.05M | | 0.03M | 0.04M | 0.05M | 0.09M | 0.10M | 0.13M | -0.24M | -0.06M | 0.54M | 0.07M | 0.06M | 0.95M | -0.02M | 0.03M | 0.02M |
|
Non Operating Income
|
-0.57M | -0.19M | -0.18M | -2.37M | -0.18M | -0.14M | -0.13M | -0.10M | -0.10M | -0.54M | -1.36M | -2.78M | -10.89M | -3.58M | 4.41M | -27.04M | -9.89M | -9.54M | -0.14M | -1.82M | 2.98M | 1.67M | -0.44M | -0.44M | 0.58M | 0.30M | 0.43M | 2.30M | 1.09M | 1.12M | 1.09M |
|
EBT
|
-7.16M | 4.47M | -3.52M | -3.96M | -3.49M | -3.06M | -2.43M | -3.88M | -3.96M | -3.51M | -8.57M | -6.16M | -14.31M | -7.78M | 0.37M | -32.24M | -14.92M | -17.07M | -8.02M | -5.42M | -3.71M | -4.41M | -13.72M | -20.07M | -2.29M | -2.63M | -2.76M | -2.59M | -3.72M | -3.14M | -2.41M |
|
Tax Provisions
|
| | | -0.37M | | | | | | | | 0.00M | | | | -0.43M | | | | 0.00M | | | | 0.03M | | | | 0.04M | | | |
|
Profit After Tax
|
-7.16M | 4.47M | -3.52M | -3.59M | -3.49M | -3.07M | -2.43M | -3.88M | -3.96M | -3.51M | -8.57M | -6.16M | -14.31M | -7.78M | 0.37M | -31.81M | -14.92M | -17.07M | -8.02M | -10.89M | -4.27M | -6.52M | -18.98M | -23.01M | -2.29M | -2.63M | -2.76M | -2.63M | -3.72M | -3.14M | -2.41M |
|
Income from Continuing Operations
|
-7.16M | 4.47M | -3.52M | -3.59M | -3.49M | -3.06M | -2.43M | -3.88M | -3.96M | -3.51M | -8.57M | -6.16M | -14.31M | -7.78M | 0.37M | -31.81M | -14.92M | -17.07M | -8.02M | -5.42M | -3.71M | -4.41M | -13.72M | -20.10M | -2.29M | -2.63M | -2.76M | -2.63M | -3.72M | -3.14M | -2.41M |
|
Consolidated Net Income
|
-7.16M | 4.47M | -3.52M | -3.59M | -3.49M | -3.06M | -2.43M | -3.88M | -3.96M | -3.51M | -8.57M | -6.16M | -14.31M | -7.78M | 0.37M | -31.81M | -14.92M | -17.07M | -8.02M | -5.42M | -0.56M | -2.11M | -5.26M | -2.91M | -2.29M | -2.63M | -2.76M | -2.63M | -3.72M | -3.14M | -2.41M |
|
Income towards Parent Company
|
-7.16M | 4.47M | -3.52M | -3.59M | -3.49M | -3.06M | -2.43M | -3.88M | -3.96M | -3.51M | -8.57M | -6.16M | -14.31M | -7.78M | 0.37M | -31.81M | -14.92M | -17.07M | -8.02M | -5.42M | -0.56M | -2.11M | -5.26M | -2.91M | -2.29M | -2.63M | -2.76M | -2.63M | -3.72M | -3.14M | -2.41M |
|
Net Income towards Common Stockholders
|
-7.16M | 4.47M | -3.52M | -3.59M | -3.49M | -3.06M | -2.43M | -3.88M | -3.96M | -3.51M | -8.57M | -6.16M | -14.31M | -7.78M | 0.37M | -31.81M | -14.92M | -17.07M | -8.02M | -5.42M | -0.56M | -2.11M | -5.26M | -2.91M | -2.29M | -2.63M | -2.76M | -2.63M | -3.72M | -3.14M | -2.41M |
|
EPS (Basic)
|
-0.29 | 0.18 | -0.14 | -0.14 | -0.12 | -0.08 | -0.06 | -0.10 | -0.10 | -0.08 | -0.19 | -0.12 | -0.22 | -0.11 | 0.01 | -0.40 | -0.15 | -0.17 | -0.08 | -22.54 | -1.80 | -2.10 | -5.72 | -7.64 | -0.33 | -0.32 | -0.25 | -0.06 | -0.18 | -0.16 | -0.12 |
|
EPS (Weighted Average and Diluted)
|
| -0.28 | | | | -0.11 | | | | -0.10 | -0.19 | -0.12 | -0.22 | -0.11 | 0.00 | -0.40 | -0.15 | -0.17 | -0.08 | -22.54 | -1.80 | -2.10 | -5.72 | -7.64 | -0.33 | -0.32 | -0.25 | -0.06 | -0.18 | -0.16 | -0.12 |
|
Shares Outstanding (Weighted Average)
|
0.18M | 0.18M | 0.11M | 0.08M | 0.70M | 0.78M | 0.78M | 0.78M | 0.81M | 0.82M | 0.87M | 0.98M | 1.42M | 1.43M | 1.50M | 1.93M | 1.93M | 1.96M | 1.97M | 2.05M | 2.08M | 2.09M | 2.41M | 2.71M | 8.03M | 8.27M | 11.34M | 19.89M | 20.17M | 20.17M | 20.19M |
|
Shares Outstanding (Diluted Average)
|
| 26.16M | | | | 38.81M | | | | 41.87M | 44.30M | 44.27M | 64.59M | 71.62M | 74.70M | 75.45M | 96.84M | 97.74M | 98.82M | 1.98M | 2,063.38M | 2.10M | 2.40M | 2.38M | 6.86M | 8.30M | 11.10M | 10.97M | 20.17M | 20.17M | 20.18M |
|
EBITDA
|
-6.59M | -7.11M | -3.54M | -3.62M | -3.47M | -3.10M | -2.46M | -3.81M | -4.04M | -3.51M | -8.52M | -6.09M | -14.30M | -7.77M | 0.34M | -31.81M | -14.95M | -17.16M | -8.10M | -10.81M | -4.25M | -6.50M | -19.02M | -22.97M | -2.29M | -2.63M | -2.76M | -2.63M | -4.81M | -4.26M | -3.50M |
|
Interest Expenses
|
0.20M | 0.18M | 0.15M | 0.19M | 0.19M | 0.15M | 0.14M | 0.10M | 0.10M | 0.46M | 1.36M | 1.49M | 2.22M | 1.84M | | | 0.38M | 0.27M | 0.99M | 0.76M | 0.54M | 0.55M | 0.26M | 0.38M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Shares Outstanding
|
25.14M | 25.87M | 25.89M | 27.25M | 38.33M | 38.90M | 39.10M | 39.81M | 40.69M | 43.55M | 45.44M | 56.37M | 71.20M | 72.74M | 75.55M | 96.75M | 97.25M | | | 103.15M | | | | | | | | | | | |
|
Tax Rate
|
| | | 9.43 | | | | | | | | | | | | 1.32 | | | | | | | | | | | | | | | |